1501 S Ocean Blvd
Myrtle Beach, South Carolina, 29577-4482
1 bed • 1 bath • 2 guests • $118,000
Annual Revenue
$24,953
Profit (Cash Flow)
$1,213
Cash on Cash Return
3.9%
Annual Revenue
AirDNA projects $122/night at 56% occupancy ($24,953).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.86% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.86%
Cap Rate
7.77%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$5,600
Deductible property tax
$1,168
Your total deduction
$17,660
Your adjusted annual income
$150,000 - $17,660 = $132,339
Taxes on $132,339 (30%)
$39,701
Your old tax bill
$45,000
Your new tax bill
$39,701
Estimated tax savings
$5,298
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com